{"schema_version":"1.0.0","generated_at":"2026-08-21T21:17:47Z","period":{"fiscal_year":2025,"period_code":"2512","as_of":"2025-12-31"},"definitions":{"budget_result":"Skutečné příjmy po konsolidaci minus skutečné výdaje po konsolidaci.","cash":"Součet syntetických účtů 068, 231, 236, 241, 244, 261 a 262 v rozvaze účetní jednotky; bez samostatných příspěvkových organizací.","population":"Počet obyvatel k 1. 7. 2025 podle ČSÚ DataStat, ukazatel 9379W, pohlaví celkem."},"entity":{"entity_id":"CZ:00573302","country_code":"CZ","currency_code":"CZK","fiscal_year":2025,"national_id":"00573302","name":"Obec Vrbice","short_name":"Vrbice","entity_type":"municipality","administrative_levels":["municipality"],"territory":{"region_name":"Karlovarský kraj","district_name":"Karlovy Vary","municipality_code":566675},"amounts":{"revenue_approved":6661500,"revenue_adjusted":6955011.44,"revenue_actual":6337274.92,"expense_approved":9020000,"expense_adjusted":9313511.44,"expense_actual":8092135.33,"tax_revenue":5577293.42,"nontax_revenue":455658.5,"capital_revenue":4890,"transfer_revenue":299433,"current_expense":5461468.15,"capital_expense":2630667.18,"budget_balance":-1754860.41,"cash_current":9663037.43,"cash_previous":11417897.84},"ratios":{"revenue_execution":0.91118109,"expense_execution":0.86885976,"balance_to_revenue":-0.27691089,"cash_to_expense":1.19412702,"cash_yoy":-0.15369383,"capital_expense_share":0.32508937,"transfer_revenue_share":0.04724949},"sources":{"budget":"https://monitor.statnipokladna.gov.cz/ucetni-jednotka/00573302/rozpocet/souhrnny?obdobi=2512&rad=t","entity":"https://ares.gov.cz/ekonomicke-subjekty-v-be/rest/ekonomicke-subjekty/00573302"},"seo":{"slug":"vrbice-00573302","path":"/cz/municipalities/vrbice-00573302/"},"population":{"value":205,"reference_date":"2025-07-01","source_id":"CZSO_DATASTAT_OBY01B01_9379W"},"budget_stages":[{"stage":"enacted","revenue_czk":6661500,"expenditure_czk":9020000,"financing_czk":2358500,"balance_czk":-2358500},{"stage":"revised","revenue_czk":6955011.44,"expenditure_czk":9313511.44,"financing_czk":2358500,"balance_czk":-2358500},{"stage":"actual","revenue_czk":6337274.92,"expenditure_czk":8092135.33,"financing_czk":1754860.41,"balance_czk":-1754860.41}],"budget_stage_lineage":{"source_id":"cz-monitor-finm-2025-12","ingestion_run_id":"cz-finm-2025-all-municipalities-v1","bigquery_table":"czbudget-janrezab.budget_detail.public_entity_budget_headlines"},"budget_breakdown":{"fiscal_year":2025,"fiscal_period":"2025-12","currency_code":"CZK","codebook_path":"/data/municipal-budget-codebook.v1.json","stages":{"enacted":{"economic_expenditure":[["5011",1900000],["6121",1900000],["5171",880000],["5169",867000],["5031",550000],["5139",540000],["5023",450000],["5032",290000],["5365",280000],["5154",270000],["6379",200000],["5137",195000],["5156",102000],["5163",100000],["5168",90000],["5021",60000],["5175",40000],["5329",40000],["5194",36000],["5132",32000],["5212",30000],["5162",25000],["5172",20000],["5173",20000],["5229",15000],["5151",11500],["5038",10000],["5363",10000],["5903",10000],["5499",8000],["5167",7500],["5133",5000],["5161",5000],["5179",5000],["5131",4000],["5166",3000],["5153",2500],["5136",2000],["5222",2000],["5362",2000],["5164",500]],"economic_expenditure_total_czk":9020000,"economic_financing":[["8115",2358500]],"economic_financing_total_czk":2358500,"economic_revenue":[["1211",2000000],["1121",1150000],["1511",700000],["2119",700000],["1111",650000],["4116",300000],["1122",280000],["1113",160000],["2131",155000],["4112",75000],["2111",65000],["4111",63500],["1112",60000],["1335",50000],["2142",50000],["3111",50000],["2321",30000],["2132",25000],["1386",20000],["1387",20000],["2133",20000],["1334",10000],["1381",10000],["1341",6000],["3112",6000],["2141",5000],["1361",1000]],"economic_revenue_total_czk":6661500,"purpose_expenditure":[["3745",2518000],["6171",2046500],["3639",1802500],["6112",510000],["3399",356000],["3722",290000],["6399",280000],["2321",250000],["3631",170000],["3613",155000],["3319",150000],["3723",150000],["3429",100000],["6320",100000],["3421",50000],["3721",30000],["3412",15000],["5519",15000],["5213",10000],["6310",10000],["2310",5000],["3632",5000],["1031",2000]],"purpose_expenditure_total_czk":9020000},"revised":{"economic_expenditure":[["6121",2285568.97],["5011",1800000],["5169",922986],["5031",557296],["5139",455345.43],["5023",450000],["6123",436642],["5365",381890],["5137",365879.56],["5171",306668.4],["5032",300000],["5154",188600],["5156",102000],["5163",100000],["6379",100000],["5168",90000],["5021",69660],["5175",50928],["5329",40000],["5366",36668.6],["5194",36000],["5132",30000],["5162",25000],["5321",25000],["5173",20782],["5311",15000],["5331",15000],["5212",13248],["5038",10000],["5222",10000],["5363",10000],["5903",10000],["5151",9144],["5499",8000],["5167",7500],["5172",7102.48],["5161",5000],["5131",4000],["5166",3000],["5179",2602],["5153",2500],["5136",2000],["5362",2000],["5164",500]],"economic_expenditure_total_czk":9313511.44,"economic_financing":[["8115",2358500]],"economic_financing_total_czk":2358500,"economic_revenue":[["1211",2104200.59],["1121",1127962.58],["1511",913572],["1111",762436.92],["2119",700000],["1122",379890],["4116",195133],["1113",148973.51],["2131",143917.52],["2111",103630.5],["1112",73499.57],["4112",71800],["2142",50000],["1386",41086.91],["4111",32500],["2321",28000],["2133",20000],["2132",19620],["1387",16104.67],["2141",5000],["3111",4890],["1341",4300],["1334",3498.27],["2324",3227],["1361",1450],["1381",318.4]],"economic_revenue_total_czk":6955011.44,"purpose_expenditure":[["3745",2791856.4],["6171",2087940.44],["3639",1802500],["6112",510000],["6399",379890],["3722",290000],["2115",225039],["3631",210000],["3723",150000],["3319",143131.03],["2221",129129.97],["3613",105000],["2321",100000],["3429",100000],["6320",100000],["6402",36668.6],["3421",35000],["3721",30000],["6114",19356],["3412",15000],["5519",15000],["5213",10000],["6310",10000],["3399",6000],["2310",5000],["3632",5000],["1031",2000]],"purpose_expenditure_total_czk":9313511.44},"actual":{"economic_expenditure":[["6121",2094025.18],["5011",1611099],["5169",818417.88],["5031",552779],["6123",436642],["5023",420016],["5139",401379.74],["5365",381890],["5032",293448],["5137",272758.56],["5154",164101.64],["6379",100000],["5168",88233.56],["5163",87133.4],["5171",84892],["5156",41849.1],["5175",37582.22],["5366",36668.6],["5321",23000],["5194",20253.7],["5021",19660],["5162",18885.48],["5311",15000],["5331",15000],["5329",14390],["5151",7846.29],["5038",7590],["5172",7102.48],["5132",6181],["5222",5000],["5131",2808.5],["5161",2350],["5499",2000],["5173",782],["5164",500],["5136",440],["5153",430]],"economic_expenditure_total_czk":8092135.33,"economic_financing":[["8115",1754860.41]],"economic_financing_total_czk":1754860.41,"economic_revenue":[["1211",2104200.59],["1121",1127962.58],["1511",913572],["1111",762436.92],["1122",379890],["2119",232253],["4116",195133],["1113",148973.51],["2111",103630.5],["1112",73499.57],["4112",71800],["2131",66240],["1386",41086.91],["4111",32500],["2321",28000],["2132",19620],["1387",16104.67],["3111",4890],["1341",4300],["2142",3565],["1334",3498.27],["2133",2350],["1361",1450],["1381",318.4]],"economic_revenue_total_czk":6337274.92,"purpose_expenditure":[["3745",2458458],["3639",1710146.71],["6171",1640587.87],["6112",479411],["6399",379890],["3722",281244.17],["2115",225039],["3723",142464.66],["3631",133331.62],["2221",129129.97],["3319",109675.02],["2321",100000],["6320",90972.6],["3613",81300.7],["6402",36668.6],["3421",22883],["3721",19713.61],["6114",19356],["5519",15000],["3412",11132],["6310",3750.8],["3429",810],["3632",666],["3399",504]],"purpose_expenditure_total_czk":8092135.33}},"lineage":{"source_id":"cz-monitor-finm-2025-12","ingestion_run_id":"cz-finm-2025-all-municipalities-v1","bigquery_table":"czbudget-janrezab.budget_detail.municipal_budget_line_facts","consolidation_rule":"Internal-transfer rows are excluded; financing summary rows are excluded."}}}}